← Scroll for more →
Medtronic plc (MDT)
Electromedical & Electrotherapeutic Apparatus
Latest Price
$86.29
TTM P/E
21.25
Normalized P/E
25.04
Div Yield
3.30%
Book Value
39.27
P/B Ratio
2.20
Valuation metrics
adjust assumptions →EPS: $3.73
Book value / share: $38.64
Formula: √(22.5 × EPS × BVPS)
Graham Number
$56.94
34% downside
Norm. op. income: $5.5B (median of 7yr)
Tax rate: 19%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$20.11
77% downside
Base FCF: $5.2B (median of recent 5yr)
Growth: 2%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$41.64
52% downside
EPS: $3.73
Target P/E: 25×
Formula: EPS × P/E
P/E Fair Value
$93.25
+8% upside